Company Valuation: Baotou INST Magnetic New Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 7,220 7,466
Change - 3.4%
Enterprise Value (EV) 1 6,639 7,111
Change - 7.11%
P/E 30.5x 57x
PBR 4.86x 4.76x
PEG 1.1x -1.3x
Capitalization / Revenue 6.1x 5.17x
EV / Revenue 5.6x 4.93x
EV / EBITDA 32.9x 36.3x
EV / EBIT 40.4x 53.4x
EV / FCF -158x -37.4x
FCF Yield -0.63% -2.68%
Dividend per Share 2 0.4 0.15
Rate of return 0.64% 0.23%
EPS 2 2.04 1.13
Distribution rate 19.6% 13.3%
Net sales 1 1,185 1,444
EBITDA 1 201.7 195.7
EBIT 1 164.3 133.2
Net income 1 177.3 131.5
Net Debt 1 -581.1 -354.8
Reference price 2 62.28 64.40
Nbr of stocks (in thousands) 1,15,932 1,15,932
Announcement Date 14/04/25 13/04/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 57Cr
24.55x2.92x16.03x2.09% 23TCr
11.69x1.08x4.91x4.25% 16TCr
25.7x3.37x15.46x1.87% 16TCr
35x5.19x21.82x1.12% 15TCr
40.04x5.32x23.91x1.24% 13TCr
31.11x4.47x21.93x0.87% 10TCr
85.86x10.62x60.73x0.37% 8.87TCr
31.56x3.92x21.08x1.08% 9.15TCr
33.41x5.36x18.68x1.35% 9.1TCr
Average 35.44x 4.70x 22.73x 1.58% 12.06TCr
Weighted average by Cap. 32.28x 4.24x 20.45x 1.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Baotou INST Magnetic New Materials Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Baotou INST Magnetic New Materials Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Baotou INST Magnetic New Materials Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Baotou INST Magnetic New Materials Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 301622 Stock
  4. Valuation Baotou INST Magnetic New Materials Co., Ltd.